Valuation Crescent Energy Company

Equities

Real-time Estimate Cboe BZX Other stock markets 11:00:00 11/09/2024 pm IST			5-day change	1st Jan Change
10.28 ^USD	-0.82%		-7.67%	-22.07%

05/09	Sector Update: Energy Stocks Rise Pre-Bell Thursday	MT
05/09	Sector Update: Energy	MT

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	546.5	578.9	1,210	1,692	-	-
Change	-	5.93%	109.04%	39.78%	-	-
Enterprise Value (EV) ¹	546.5	1,826	1,210	4,702	4,148	1,485
Change	-	234.21%	-33.74%	288.51%	-11.78%	-64.21%
P/E ratio	-27.6x	5.45x	13x	11.6x	7.53x	7.51x
PBR	-	2.36x	0.52x	0.44x	0.48x	-
PEG	-	-0x	-0.2x	-0.9x	0.1x	41.38x
Capitalization / Revenue	-	0.19x	0.51x	0.55x	0.45x	0.45x
EV / Revenue	-	0.6x	0.51x	1.53x	1.09x	0.4x
EV / EBITDA	-	1.5x	1.18x	2.95x	2.1x	0.81x
EV / EBIT	-	2.67x	3.49x	8.81x	5.94x	2.15x
EV / FCF	-	4.35x	3.41x	9.22x	6x	2.97x
FCF Yield	-	23%	29.3%	10.8%	16.7%	33.7%
Dividend per Share ²	-	0.68	0.48	0.425	0.48	-
Rate of return	-	5.67%	3.63%	4.1%	4.63%	-
EPS ²	-0.46	2.2	1.02	0.8925	1.378	1.38
Distribution rate	-	30.9%	47.1%	47.6%	34.8%	-
Net sales ¹	-	3,057	2,383	3,076	3,796	3,749
EBITDA ¹	-	1,217	1,023	1,594	1,979	1,828
EBIT ¹	-	684.3	347	533.5	698	691
Net income ¹	-339.2	96.67	67.61	197.6	359.8	316.7
Net Debt ¹	-	1,248	-	3,010	2,456	-207
Reference price ²	12.68	11.99	13.21	10.37	10.37	10.37
Nbr of stocks (in thousands)	43,099	48,282	91,609	1,63,117	-	-
Announcement Date	09/03/22	07/03/23	04/03/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CRESCENT ENERGY COMPANY	11.62x	1.53x	2.95x	+4.10%	1.69B
CHEVRON CORPORATION	12.4x	1.39x	5.77x	+4.71%	253B
CONOCOPHILLIPS	12.08x	2.29x	5.32x	+3.04%	121B
CNOOC LIMITED	5.78x	1.76x	2.93x	+7.83%	120B
CANADIAN NATURAL RESOURCES LIMITED	12.61x	2.87x	5.96x	+4.78%	68.39B
EOG RESOURCES, INC.	9.84x	2.63x	4.85x	+3.12%	67.65B
OCCIDENTAL PETROLEUM CORPORATION	13.31x	2.7x	5.13x	+1.67%	48.06B
HESS CORPORATION	12.04x	3.5x	5.96x	+1.48%	38.86B
DIAMONDBACK ENERGY, INC.	9.25x	3.85x	5.21x	+4.69%	30.59B
WOODSIDE ENERGY GROUP LTD	9.02x	2.88x	3.91x	+8.10%	30.3B
Average	10.80x	2.54x	4.80x	+4.35%	77.94B
Weighted average by Cap.	10.91x	2.16x	5.07x	+4.58%